Discounted Cash Flow
Corsair Gaming, Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2018 | $937.6m | $-13.7m | $-7.9m | -1.5% | — |
| 2019 | $1.1b (17.0%) | $-8.4m (38.8%) | $28.3m (456.6%) | -0.8% (47.7%) | — |
| 2020 | $1.7b (55.2%) | $103.2m (1329.7%) | $160.0m (466.1%) | 6.1% (892.5%) | — |
| 2021 | $1.9b (11.8%) | $101.0m (-2.2%) | $9.2m (-94.2%) | 5.3% (-12.5%) | — |
| 2022 | $1.4b (-27.8%) | $-54.4m (-153.9%) | $40.1m (334.7%) | -4.0% (-174.6%) | — |
| 2023 | $1.5b (6.2%) | $-2.6m (95.2%) | $76.4m (90.6%) | -0.2% (95.5%) | — |
| 2024 | $1.3b (-9.8%) | $-85.2m (-3188.8%) | $26.0m (-65.9%) | -6.5% (-3547.4%) | — |
| 2025 | $1.5b (11.9%) | $-16.2m (81.0%) | $34.7m (33.5%) | -1.1% (83.0%) | — |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.